Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.37% first-year return on $74,690 initial cash invested.
5.37%
Cash On Cash
8.1%
Cap Rate
1.37
DSCR
$3,964
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $3,630 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,690
Downpayment
20%
$53,990
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$3,630
Mortgage P&I
34%
$1,330
Property Taxes
18%
$715
Home Insurance
2%
$94
HOA
4%
$142
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436